[DOLMITE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 53.89%
YoY- 691.82%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 99,808 92,894 81,924 109,256 55,946 33,916 48,710 12.68%
PBT 7,054 8,300 7,436 26,756 -4,538 -3,928 -15,256 -
Tax -3,506 -2,176 -2,594 -5,160 6 286 3,468 -
NP 3,548 6,124 4,842 21,596 -4,532 -3,642 -11,788 -
-
NP to SH 3,548 7,380 6,298 23,164 -3,914 -3,234 -11,440 -
-
Tax Rate 49.70% 26.22% 34.88% 19.29% - - - -
Total Cost 96,260 86,770 77,082 87,660 60,478 37,558 60,498 8.04%
-
Net Worth 160,842 158,749 150,889 151,248 129,638 124,639 137,201 2.68%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 160,842 158,749 150,889 151,248 129,638 124,639 137,201 2.68%
NOSH 268,787 263,571 262,416 262,630 264,459 260,806 262,385 0.40%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.55% 6.59% 5.91% 19.77% -8.10% -10.74% -24.20% -
ROE 2.21% 4.65% 4.17% 15.32% -3.02% -2.59% -8.34% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.13 35.24 31.22 41.60 21.15 13.00 18.56 12.23%
EPS 1.32 2.80 2.40 8.82 -1.48 -1.24 -4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5984 0.6023 0.575 0.5759 0.4902 0.4779 0.5229 2.27%
Adjusted Per Share Value based on latest NOSH - 262,382
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.89 15.72 13.87 18.49 9.47 5.74 8.24 12.69%
EPS 0.60 1.25 1.07 3.92 -0.66 -0.55 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2722 0.2687 0.2554 0.256 0.2194 0.211 0.2322 2.68%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.305 0.315 0.36 0.265 0.28 0.245 0.25 -
P/RPS 0.82 0.89 1.15 0.64 1.32 1.88 1.35 -7.96%
P/EPS 23.11 11.25 15.00 3.00 -18.92 -19.76 -5.73 -
EY 4.33 8.89 6.67 33.28 -5.29 -5.06 -17.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.63 0.46 0.57 0.51 0.48 1.01%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 24/08/15 26/08/14 14/08/13 28/08/12 26/08/11 24/08/10 -
Price 0.38 0.26 0.395 0.295 0.23 0.22 0.22 -
P/RPS 1.02 0.74 1.27 0.71 1.09 1.69 1.19 -2.53%
P/EPS 28.79 9.29 16.46 3.34 -15.54 -17.74 -5.05 -
EY 3.47 10.77 6.08 29.90 -6.43 -5.64 -19.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.69 0.51 0.47 0.46 0.42 7.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment